[FLBHD] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
09-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 4.45%
YoY- 5.92%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 176,000 201,476 180,733 150,419 147,208 132,804 122,150 6.27%
PBT 15,493 25,257 35,944 17,295 15,349 8,384 15,329 0.17%
Tax -3,091 -6,076 -4,502 -1,263 -213 3,217 -1,609 11.48%
NP 12,402 19,181 31,442 16,032 15,136 11,601 13,720 -1.66%
-
NP to SH 12,402 19,181 31,442 16,032 15,136 11,601 13,720 -1.66%
-
Tax Rate 19.95% 24.06% 12.53% 7.30% 1.39% -38.37% 10.50% -
Total Cost 163,598 182,295 149,291 134,387 132,072 121,203 108,430 7.08%
-
Net Worth 172,343 159,959 146,543 130,031 122,808 115,584 110,496 7.68%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 6,192 15,480 8,256 8,256 6,192 6,196 -
Div Payout % - 32.28% 49.23% 51.50% 54.55% 53.37% 45.16% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 172,343 159,959 146,543 130,031 122,808 115,584 110,496 7.68%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,267 -0.01%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.05% 9.52% 17.40% 10.66% 10.28% 8.74% 11.23% -
ROE 7.20% 11.99% 21.46% 12.33% 12.32% 10.04% 12.42% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 170.54 195.23 175.13 145.75 142.64 128.69 118.29 6.28%
EPS 12.02 18.59 30.47 15.53 14.67 11.24 13.29 -1.65%
DPS 0.00 6.00 15.00 8.00 8.00 6.00 6.00 -
NAPS 1.67 1.55 1.42 1.26 1.19 1.12 1.07 7.69%
Adjusted Per Share Value based on latest NOSH - 103,200
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 76.38 87.44 78.44 65.28 63.89 57.64 53.01 6.27%
EPS 5.38 8.32 13.65 6.96 6.57 5.03 5.95 -1.66%
DPS 0.00 2.69 6.72 3.58 3.58 2.69 2.69 -
NAPS 0.748 0.6942 0.636 0.5643 0.533 0.5016 0.4795 7.68%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.25 1.60 2.88 1.03 1.19 0.72 0.69 -
P/RPS 0.73 0.82 1.64 0.71 0.83 0.56 0.58 3.90%
P/EPS 10.40 8.61 9.45 6.63 8.11 6.40 5.19 12.27%
EY 9.61 11.62 10.58 15.08 12.32 15.61 19.25 -10.92%
DY 0.00 3.75 5.21 7.77 6.72 8.33 8.70 -
P/NAPS 0.75 1.03 2.03 0.82 1.00 0.64 0.64 2.67%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 06/02/18 21/02/17 22/02/16 09/02/15 25/02/14 25/02/13 21/02/12 -
Price 1.21 1.68 2.55 1.11 1.12 0.64 0.615 -
P/RPS 0.71 0.86 1.46 0.76 0.79 0.50 0.52 5.32%
P/EPS 10.07 9.04 8.37 7.15 7.64 5.69 4.63 13.81%
EY 9.93 11.06 11.95 14.00 13.10 17.56 21.60 -12.13%
DY 0.00 3.57 5.88 7.21 7.14 9.38 9.76 -
P/NAPS 0.72 1.08 1.80 0.88 0.94 0.57 0.57 3.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment